UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 20202021
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from             to             
Commission File Number 001-5507
tell-20210930_g1.jpg
Tellurian Inc.
(Exact name of registrant as specified in its charter)
Delaware 06-0842255
(State or other jurisdiction of
incorporation or organization)
 (I.R.S. Employer Identification No.)
1201 Louisiana Street,Suite 3100,Houston,TX 77002
(Address of principal executive offices) (Zip Code)
(832) 962-4000
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading symbolName of each exchange on which registered
Common stock, par value $0.01 per shareTELLNASDAQNYSECapital MarketAmerican
    Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No ¨
    Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨
    Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
Emerging growth company
    If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
    Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).



Yes No x
    As of October 30, 2020,22, 2021, there were 330,464,366479,005,062 shares of common stock, $0.01 par value, issued and outstanding.



Tellurian Inc.
TABLE OF CONTENTS
Page
Item 1.Condensed Consolidated Financial Statements
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Operations
Condensed Consolidated Statement of Changes in Stockholders’ Equity
Condensed Consolidated Statements of Cash Flows
Notes to Condensed Consolidated Financial Statements
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3.Quantitative and Qualitative Disclosures about Market Risk
Item 4.Controls and Procedures
Item 1.Legal Proceedings
Item 1A.Risk Factors
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds
Item 5.Other Information
Item 6.Exhibits




Cautionary Information About Forward-Looking Statements
The information in this report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements, other than statements of historical facts, that address activity, events, or developments with respect to our financial condition, results of operations, or economic performance that we expect, believe or anticipate will or may occur in the future, or that address plans and objectives of management for future operations, are forward-looking statements. The words “anticipate,” “assume,” “believe,” “budget,” “continue,” “estimate,” “expect,” “forecast,” “initial,” “intend,” “likely,” “may,” “plan,” “potential,” “project,” “proposed,” “should,” “will,” “would” and similar expressions are intended to identify forward-looking statements. These forward-looking statements relate to, among other things:
our businesses and prospects and our overall strategy;
planned or estimated capital expenditures;
our ability to grow our upstream operations;
availability of liquidity and capital resources;
our ability to obtain additional financing as needed and the terms of financing transactions, including atfor the Driftwood Holdings LP;Project;
revenues and expenses;
progress in developing our projects and the timing of that progress;
future values of the Company’s projects or other interests, operations or rights; and
government regulations, including our ability to obtain, and the timing of, necessary governmental permits and approvals.
Our forward-looking statements are based on assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors that we believe are appropriate under the circumstances. These statements are subject to a number of known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from any future results or performance expressed or implied by the forward-looking statements. Factors that could cause actual results and performance to differ materially from any future results or performance expressed or implied by the forward-looking statements include, but are not limited to, the following:
the uncertain nature of demand for and price of natural gas and LNG;
risks related to shortages of LNG vessels worldwide;
technological innovation which may render our anticipated competitive advantage obsolete;
risks related to a terrorist or military incident involving an LNG carrier;
changes in legislation and regulations relating to the LNG industry, including environmental laws and regulations that impose significant compliance costs and liabilities;
governmental interventions in the LNG industry, including increases in barriers to international trade;
uncertainties regarding our ability to maintain sufficient liquidity and attract sufficient capital resources to implement our projects;
our limited operating history;
our ability to attract and retain key personnel;
risks related to doing business in, and having counterparties in, foreign countries;
our reliance on the skill and expertise of third-party service providers;
the ability of our vendors to meet their contractual obligations;
risks and uncertainties inherent in management estimates of future operating results and cash flows;
our ability to maintain compliance with our debt arrangements and other agreements;
the potential discontinuation of the London Inter-Bank Offered Rate;LIBOR;
changes in competitive factors, including the development or expansion of LNG, pipeline and other projects that are competitive with ours;



development risks, operational hazards and regulatory approvals;
our ability to enter into and consummate planned financing and other transactions;
risks related to pandemics or disease outbreaks;
risks of potential impairment charges and reductions in our reserves; and
risks and uncertainties associated with litigation matters.



The forward-looking statements in this report speak as of the date hereof. Although we may from time to time voluntarily update our prior forward-looking statements, we disclaim any commitment to do so except as required by securities laws.
DEFINITIONS
To the extent applicable, and as used in this quarterly report, the terms listed below have the following meanings:
ASUAccounting Standards Update
BcfBillion cubic feet of natural gas
Bcf/dBcf per day
DD&ADepreciation, depletion and amortization
DESDelivered ex-ship
DFCDeferred financing costs
EPCEngineering, procurement and construction
FASBFinancial Accounting Standards Board
FIDFinal investment decision as it pertains to the Driftwood Project
FOBFree on board
GAAPGenerally accepted accounting principles in the U.S.
JKMPlatts Japan Korea Marker index price for LNG
LNGLiquefied natural gas
LSTKLump sum turnkey
MMBtuMillion British thermal units
MtpaMillion tonnes per annum
NasdaqNasdaq Capital Market
OTCOver-the-counter
SECU.S. Securities and Exchange Commission
SPASale and purchase agreement
TrainAn industrial facility comprised of a series of refrigerant compressor loops used to cool natural gas into LNG
TTFPlatts Dutch Title Transfer Facility index price for LNG
U.S.United States
USACEU.S. Army Corps of Engineers




PART I. FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
TELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETSCONDENSED CONSOLIDATED BALANCE SHEETSCONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts, unaudited)(in thousands, except share and per share amounts, unaudited)(in thousands, except share and per share amounts, unaudited)
September 30, 2020December 31, 2019September 30, 2021December 31, 2020
ASSETSASSETSASSETS
Current assets:Current assets:Current assets:
Cash and cash equivalentsCash and cash equivalents$77,947 $64,615 Cash and cash equivalents$210,812 $78,297 
Accounts receivableAccounts receivable3,015 5,006 Accounts receivable13,056 4,500 
Accounts receivable due from related parties1,316 1,316 
Prepaid expenses and other current assetsPrepaid expenses and other current assets1,182 11,298 Prepaid expenses and other current assets467 2,105 
Total current assetsTotal current assets83,460 82,235 Total current assets224,335 84,902 
Property, plant and equipment, netProperty, plant and equipment, net62,932 153,040 Property, plant and equipment, net117,118 61,257 
Deferred engineering costsDeferred engineering costs110,499 106,425 Deferred engineering costs110,025 110,499 
Non-current restricted cashNon-current restricted cash3,441 3,867 Non-current restricted cash— 3,440 
Other non-current assetsOther non-current assets32,980 36,755 Other non-current assets32,399 32,897 
Total assetsTotal assets$293,312 $382,322 Total assets$483,877 $292,995 
LIABILITIES AND STOCKHOLDERS’ EQUITYLIABILITIES AND STOCKHOLDERS’ EQUITYLIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:Current liabilities:Current liabilities:
Accounts payableAccounts payable$24,617 $21,048 Accounts payable$27,861 $23,573 
Accounts payable due to related parties (Note 7)1,360 
Accounts payable due to related partiesAccounts payable due to related parties— 910 
Accrued and other liabilitiesAccrued and other liabilities35,450 33,003 Accrued and other liabilities35,203 22,003 
BorrowingsBorrowings80,774 78,528 Borrowings— 72,819 
Total current liabilitiesTotal current liabilities142,201 132,579 Total current liabilities63,064 119,305 
Long-term liabilities:Long-term liabilities:Long-term liabilities:
BorrowingsBorrowings37,659 58,121 Borrowings— 38,275 
Other non-current liabilitiesOther non-current liabilities26,811 25,337 Other non-current liabilities61,612 26,325 
Total long-term liabilitiesTotal long-term liabilities64,470 83,458 Total long-term liabilities61,612 64,600 
Stockholders’ equity:Stockholders’ equity:Stockholders’ equity:
Preferred stock, $0.01 par value, 100,000,000 authorized:
6,123,782 and 6,123,782 shares outstanding, respectively
Preferred stock, $0.01 par value, 100,000,000 authorized:
6,123,782 and 6,123,782 shares outstanding, respectively
61 61 
Preferred stock, $0.01 par value, 100,000,000 authorized:
6,123,782 and 6,123,782 shares outstanding, respectively
61 61 
Common stock, $0.01 par value, 800,000,000 and 400,000,000 authorized,
respectively: 326,131,890 and 242,207,522 shares outstanding, respectively
3,036 2,211 
Common stock, $0.01 par value, 800,000,000 authorized:
470,813,044 and 354,315,739 shares outstanding, respectively
Common stock, $0.01 par value, 800,000,000 authorized:
470,813,044 and 354,315,739 shares outstanding, respectively
4,477 3,309 
Additional paid-in capitalAdditional paid-in capital888,216 769,639 Additional paid-in capital1,244,500 922,042 
Accumulated deficitAccumulated deficit(804,672)(605,626)Accumulated deficit(889,837)(816,322)
Total stockholders’ equityTotal stockholders’ equity86,641 166,285 Total stockholders’ equity359,201 109,090 
Total liabilities and stockholders’ equityTotal liabilities and stockholders’ equity$293,312 $382,322 Total liabilities and stockholders’ equity$483,877 $292,995 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
1


TELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONSCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONSCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts, unaudited)(in thousands, except per share amounts, unaudited)(in thousands, except per share amounts, unaudited)
Three Months Ended September 30,Nine Months Ended September 30,Three Months Ended September 30,Nine Months Ended September 30,
20202019202020192021202020212020
Natural gas salesNatural gas sales$7,272 $9,344 $21,818 $19,637 Natural gas sales$15,638 $7,272 $29,922 $21,818 
LNG salesLNG sales6,993 6,993 LNG sales— 6,993 19,776 6,993 
Total revenueTotal revenue14,265 9,344 28,811 19,637 Total revenue15,638 14,265 49,698 28,811 
Operating costs and expenses:Operating costs and expenses:Operating costs and expenses:
Cost of salesCost of sales9,241 2,241 14,529 4,594 Cost of sales3,068 9,241 30,841 14,529 
Development expensesDevelopment expenses5,799 15,685 26,105 46,238 Development expenses8,823 5,799 26,327 26,105 
Depreciation, depletion and amortizationDepreciation, depletion and amortization3,474 7,409 14,301 13,988 Depreciation, depletion and amortization3,735 3,474 8,720 14,301 
General and administrative expensesGeneral and administrative expenses10,734 22,369 43,342 67,825 General and administrative expenses14,528 10,734 47,065 43,342 
Impairment chargesImpairment charges81,065 Impairment charges— — — 81,065 
Severance and reorganization chargesSeverance and reorganization charges6,359 Severance and reorganization charges— — — 6,359 
Related party charges (Note 7)7,357 
Related party chargesRelated party charges— — — 7,357 
Total operating costs and expensesTotal operating costs and expenses29,248 47,704 193,058 132,645 Total operating costs and expenses30,154 29,248 112,953 193,058 
Loss from operationsLoss from operations(14,983)(38,360)(164,247)(113,008)Loss from operations(14,516)(14,983)(63,255)(164,247)
Interest expense, netInterest expense, net(15,973)(6,079)(33,564)(10,065)Interest expense, net(968)(15,973)(7,689)(33,564)
Other income (expense), net1,490 4,832 (1,235)8,847 
Gain on extinguishment of debt, netGain on extinguishment of debt, net— — 1,422 — 
Other (expense) income, netOther (expense) income, net(448)1,490 (3,993)(1,235)
Loss before income taxesLoss before income taxes(29,466)(39,607)(199,046)(114,226)Loss before income taxes(15,932)(29,466)(73,515)(199,046)
Income tax
Income taxesIncome taxes— — — — 
Net lossNet loss$(29,466)$(39,607)$(199,046)$(114,226)Net loss$(15,932)$(29,466)$(73,515)$(199,046)
Net loss per common share(1):
Net loss per common share(1):
Net loss per common share(1):
Basic and dilutedBasic and diluted$(0.10)$(0.18)$(0.79)$(0.52)Basic and diluted$(0.04)$(0.10)$(0.19)$(0.79)
Weighted-average shares outstanding:Weighted-average shares outstanding:Weighted-average shares outstanding:
Basic and dilutedBasic and diluted291,409 218,780 252,825 218,457 Basic and diluted427,204 291,409 390,233 252,825 
(1) The numerator for both basic and diluted loss per share is net loss. The denominator for both basic and diluted loss per share is the weighted-average shares outstanding during the period.(1) The numerator for both basic and diluted loss per share is net loss. The denominator for both basic and diluted loss per share is the weighted-average shares outstanding during the period.(1) The numerator for both basic and diluted loss per share is net loss. The denominator for both basic and diluted loss per share is the weighted-average shares outstanding during the period.

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
2


TELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITYCONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITYCONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
(in thousands, unaudited)(in thousands, unaudited)(in thousands, unaudited)
Three Months Ended September 30,Nine Months Ended September 30,Three Months Ended September 30,Nine Months Ended September 30,
20202019202020192021202020212020
Total shareholders’ equity, beginning balanceTotal shareholders’ equity, beginning balance$75,913 $241,656 $166,285 $297,934 Total shareholders’ equity, beginning balance$247,019 $75,913 $109,090 $166,285 
Preferred stockPreferred stock61 61 61 61 Preferred stock$61 $61 $61 $61 
Common stock:Common stock:Common stock:
Beginning balanceBeginning balance2,627 2,210 2,211 2,195 Beginning balance4,048 2,627 3,309 2,211 
Common stock issuance371 — 567 — 
Common stock issuancesCommon stock issuances428 371 1,066 567 
Share-based compensation, net(1)
Share-based compensation, net(1)
23��— 33 15 
Share-based compensation, net(1)
23 42 33 
Severance and reorganization chargesSeverance and reorganization charges15 — 22 — Severance and reorganization charges— 15 — 22 
Settlement of Final Payment Fee (Note 9)— 110 — 
Borrowings principal repayment (Note 9)— 93 — 
Settlement of Final Payment FeeSettlement of Final Payment Fee— — — 110 
Borrowings principal repaymentBorrowings principal repayment— — — 93 
Warrant exercisesWarrant exercises— — 60 — 
Ending balanceEnding balance3,036 2,210 3,036 2,210 Ending balance4,477 3,036 4,477 3,036 
Additional paid-in capital:Additional paid-in capital:Additional paid-in capital:
Beginning balanceBeginning balance848,431 767,863 769,639 749,537 Beginning balance$1,116,815 $848,431 $922,042 $769,639 
Common stock issuance34,483 — 70,327 — 
Common stock issuancesCommon stock issuances126,313 34,483 308,039 70,327 
Share-based compensation, net(1)
Share-based compensation, net(1)
3,299 741 5,619 15,222 
Share-based compensation, net(1)
1,372 3,299 6,520 5,619 
Severance and reorganization chargesSeverance and reorganization charges1,890 — 2,667 — Severance and reorganization charges— 1,890 — 2,667 
Share-based paymentsShare-based payments113 162 337 707 Share-based payments— 113 — 337 
Settlement of Final Payment Fee (Note 9)— — 9,036 — 
Warrants issued in connection with Borrowings (Note 11)— — 16,896 3,300 
Borrowings principal repayment (Note 9)— — 13,695 — 
Settlement of Final Payment FeeSettlement of Final Payment Fee— — — 9,036 
Warrants issued in connection with BorrowingsWarrants issued in connection with Borrowings— — — 16,896 
Borrowings principal repaymentBorrowings principal repayment— — — 13,695 
Warrant exercisesWarrant exercises— — 8,117 — 
Warrant cancellationWarrant cancellation— — (218)— 
Ending balanceEnding balance888,216 768,766 888,216 768,766 Ending balance$1,244,500 $888,216 $1,244,500 $888,216 
Accumulated deficit:Accumulated deficit:Accumulated deficit:
Beginning balanceBeginning balance(775,206)(528,478)(605,626)(453,859)Beginning balance$(873,905)$(775,206)$(816,322)$(605,626)
Net lossNet loss(29,466)(39,607)(199,046)(114,226)Net loss(15,932)(29,466)(73,515)(199,046)
Ending balanceEnding balance(804,672)(568,085)(804,672)(568,085)Ending balance$(889,837)$(804,672)$(889,837)$(804,672)
Total shareholders’ equity, ending balanceTotal shareholders’ equity, ending balance$86,641 $202,952 $86,641 $202,952 Total shareholders’ equity, ending balance$359,201 $86,641 $359,201 $86,641 
(1) Includes settlement of 2019 and 2018 bonuses that were accrued for in 2019 and 2018, respectively.
(1) Includes settlement of 2019 bonus that was accrued for in 2019.
(1) Includes settlement of 2019 bonus that was accrued for in 2019.
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
3


TELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIESTELLURIAN INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWSCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWSCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)(in thousands, unaudited)(in thousands, unaudited)
Nine Months Ended September 30,Nine Months Ended September 30,
2020201920212020
Cash flows from operating activities:Cash flows from operating activities:Cash flows from operating activities:
Net lossNet loss$(199,046)$(114,226)Net loss$(73,515)$(199,046)
Adjustments to reconcile net loss to net cash used in operating activities:Adjustments to reconcile net loss to net cash used in operating activities:Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation, depletion and amortizationDepreciation, depletion and amortization14,301 13,988 Depreciation, depletion and amortization8,720 14,301 
Amortization of debt issuance costs, discounts and feesAmortization of debt issuance costs, discounts and fees22,467 6,674 Amortization of debt issuance costs, discounts and fees3,061 22,467 
Share-based compensationShare-based compensation2,184 3,526 Share-based compensation4,577 2,184 
Severance and reorganization chargesSeverance and reorganization charges2,689 Severance and reorganization charges— 2,689 
Share-based paymentsShare-based payments338 707 Share-based payments— 338 
Interest elected to be paid-in-kindInterest elected to be paid-in-kind2,431 Interest elected to be paid-in-kind508 2,431 
Gain on sale of assets(2,831)
Gain on financial instruments not designated as hedges4,624 (3,497)
Loss on financial instruments not designated as hedgesLoss on financial instruments not designated as hedges927 4,624 
Impairment chargesImpairment charges81,065 Impairment charges— 81,065 
Net gain on extinguishment of debtNet gain on extinguishment of debt(1,422)— 
OtherOther485 (1,538)Other800 485 
Net changes in working capital (Note 16)11,728 10,516 
Net changes in working capital (Note 15)Net changes in working capital (Note 15)17,174 11,728 
Net cash used in operating activitiesNet cash used in operating activities(56,734)(86,681)Net cash used in operating activities(39,170)(56,734)
Cash flows from investing activities:Cash flows from investing activities:Cash flows from investing activities:
Development of natural gas propertiesDevelopment of natural gas properties(389)(45,046)Development of natural gas properties(23,416)(389)
Proceeds from sale of assets6,156 
Deferred engineering costs(25,997)
Purchase of property, plant and equipment Purchase of property, plant and equipment(2,732) Purchase of property, plant and equipment(1,000)— 
Net cash used in investing activitiesNet cash used in investing activities(389)(67,619)Net cash used in investing activities(24,416)(389)
Cash flows from financing activities:Cash flows from financing activities:Cash flows from financing activities:
Proceeds from common stock issuancesProceeds from common stock issuances73,986 Proceeds from common stock issuances319,998 73,986 
Equity issuances cost(3,091)
Equity issuance costsEquity issuance costs(10,893)(3,091)
Borrowing proceedsBorrowing proceeds50,000 75,000 Borrowing proceeds— 50,000 
Borrowing issuance costsBorrowing issuance costs(2,612)(2,246)Borrowing issuance costs— (2,612)
Borrowing principal repaymentsBorrowing principal repayments(45,600)Borrowing principal repayments(119,725)(45,600)
Tax payments for net share settlement of equity awards (Note 16)(878)(6,686)
Payments of finance lease principal(1,776)
Tax payments for net share settlement of equity awards (Note 15)Tax payments for net share settlement of equity awards (Note 15)(3,064)(878)
Proceeds from warrant exercisesProceeds from warrant exercises8,177 — 
OtherOther(1,833)(1,776)
Net cash provided by financing activitiesNet cash provided by financing activities70,029 66,068 Net cash provided by financing activities192,660 70,029 
Net (decrease) increase in cash, cash equivalents and restricted cash12,906 (88,232)
Net increase in cash, cash equivalents and restricted cashNet increase in cash, cash equivalents and restricted cash129,074 12,906 
Cash, cash equivalents and restricted cash, beginning of periodCash, cash equivalents and restricted cash, beginning of period68,482 183,589 Cash, cash equivalents and restricted cash, beginning of period81,738 68,482 
Cash, cash equivalents and restricted cash, end of periodCash, cash equivalents and restricted cash, end of period$81,388 $95,357 Cash, cash equivalents and restricted cash, end of period$210,812 $81,388 
Supplementary disclosure of cash flow information:Supplementary disclosure of cash flow information:Supplementary disclosure of cash flow information:
Interest paidInterest paid$7,956 $5,479 Interest paid$3,299 $7,956 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
4

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)

NOTE 1 — GENERAL
The terms “we,” “our,” “us,” “Tellurian” and the “Company” as used in this report refer collectively to Tellurian Inc. and its subsidiaries unless the context suggests otherwise. These terms are used for convenience only and are not intended as a precise description of any separate legal entity associated with Tellurian Inc.
Nature of Operations
We plan to develop, own and operate a global natural gas business and to deliver natural gas to customers worldwide. Tellurian is developing a portfolio of natural gas, production, LNG marketing, and infrastructure assets including athat includes an LNG terminal facility (the “Driftwood terminal”) and, an associated pipeline (the “Driftwood pipeline”) in southwest Louisiana. Tellurian plans to develop, other related pipelines, and upstream natural gas assets. The Driftwood terminal and the Driftwood pipeline as part of what we refer to as the “Pipeline Network.” The Driftwood terminal, the Pipeline Network and certain natural gas production assets are collectively referred to as the “Driftwood Project”.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with GAAP for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain notes and other information have been condensed or omitted. The accompanying interim financial statements reflect all normal recurring adjustments that are, in the opinion of management, necessary for the fair presentation of our Condensed Consolidated Financial Statements. These interim financial statements should be read in conjunction with the consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2019.2020.
Certain reclassifications have been made to conform prior period information to the current presentation. The reclassifications did not have a material effect on our consolidated financial position, results of operations or cash flows.
Liquidity
Our Condensed Consolidated Financial Statements were prepared in accordance with GAAP, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business as well as the Company’s ability to continue as a going concern. As of the date of the Condensed Consolidated Financial Statements, we have generated losses and negative cash flows from operations, and have an accumulated deficit. We have not yet established an ongoing source of revenues or other sources of liquidity that are sufficient to cover our future operating costs and obligations as they become due during the twelve months following the issuance of the financial statements.
We are planning to generate proceeds from various potential financing transactions, such as utilizing our at-the-market program, equity issuances, equity-linked and debt securities or similar transactions, and have determined that it is probable that such proceeds will satisfy our obligations and fund ourworking capital needs.
The Company has sufficient cash on hand and available liquidity to satisfy its obligations and fund its working capital needs for at least twelve months following the date of issuance of the condensed consolidated financial statements. The Company has the ability to generate additional proceeds from various other potential financing transactions, such as issuances of equity, equity-linked and debt securities, or similar transactions to fund our obligations and working capital needs.
Use of Estimates 
To conform with GAAP, we make estimates and assumptions that affect the amounts reported in our Condensed Consolidated Financial Statements and the accompanying notes. Although these estimates and assumptions are based on our best available knowledge at the time, actual results may differ.
Recently Adopted Accounting Standards
Credit Losses
    On January 1, 2020, we adopted ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments, as issued by the FASB. This standard established the current expected credit loss model, a new impairment model for certain financial instruments, based on expected rather than incurred losses. Adoption of this standard had no impact on our financial statements.
NOTE 2 — PREPAID EXPENSES AND OTHER CURRENT ASSETS
The components of prepaid expenses and other current assets consist of the following (in thousands):
September 30, 2020December 31, 2019September 30, 2021December 31, 2020
Prepaid expensesPrepaid expenses$1,013 $1,234 Prepaid expenses$280 $1,156 
DepositsDeposits111 364 Deposits150 100 
Tradable equity securities5,069 
Derivative asset (Note 6)3,121 
Derivative assetDerivative asset— 843 
Other current assetsOther current assets58 1,510 Other current assets37 
Total prepaid expenses and other current assetsTotal prepaid expenses and other current assets$1,182 $11,298 Total prepaid expenses and other current assets$467 $2,105 
5

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
NOTE 3 — PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment is comprised of fixed assets, proved oil and natural gas properties and financefinancing leases, as shown below (in thousands):
September 30, 2020December 31, 2019September 30, 2021December 31, 2020
Land$13,808 $13,808 
Land and land improvementLand and land improvement$15,284 $13,808 
Proved propertiesProved properties61,384 142,494 Proved properties76,406 62,227 
Wells in progressWells in progress57 Wells in progress11,200 492 
Corporate and otherCorporate and other3,477 5,285 Corporate and other3,476 3,476 
Total property, plant and equipment at costTotal property, plant and equipment at cost78,669 161,644 Total property, plant and equipment at cost106,366 80,003 
Accumulated DD&AAccumulated DD&A(35,856)(22,041)Accumulated DD&A(47,424)(38,764)
Right of use asset — finance leases (Note 15)20,119 13,437 
Right of use asset — financing leasesRight of use asset — financing leases58,176 20,018 
Total property, plant and equipment, netTotal property, plant and equipment, net$62,932 $153,040 Total property, plant and equipment, net$117,118 $61,257 
Land
We own land in Louisiana for the purpose of constructing the Driftwood Project.
Proved Properties Impairment
The carrying values of our proved natural gas properties are reviewed for impairment when events or circumstances indicate that the remaining carrying value may not be recoverable. During the second quarter of 2020, there were indicators that the carrying values of certain of our properties may be impaired as a result of depressed natural gas prices. We determined that these adverse market conditions represented a triggering event to perform an impairment assessment of our proved natural gas properties.
To determine whether impairment had occurred, we compared the estimated expected undiscounted future cash flows from our natural gas properties to the carrying values of those properties. The estimated future cash flows used in the recoverability test are based on proved and, if determined reasonable by management, risk-adjusted probable and possible reserves and assumptions generally consistent with those used by us for internal planning and budgeting purposes. These include, among other things, the intended use of the asset, anticipated production from reserves, future market prices of natural gas adjusted for basis differentials, and future operating costs. Proved properties that have carrying amounts in excess of estimated future undiscounted cash flows are written down to fair value.
During the second quarter of 2020, we recognized an impairment charge of approximately $81.1 million primarily associated with our assets located in northern Louisiana. The impairment was recorded as a reduction to the assets’ carrying values to their estimated fair values of approximately $28.7 million. The estimated fair value of the impaired assets, as determined as of June 30, 2020, was based on significant inputs that are not observable in the market and, as such, are considered a Level 3 fair value measurement. Key assumptions included in the calculation of the fair value included values for the following: (i) reserves; (ii) future commodity prices and (iii) future operating and development costs.terminal.
NOTE 4 — DEFERRED ENGINEERING COSTS
    As of September 30, 2020, the deferredDeferred engineering balancecosts of approximately $110.5$110.0 million representsrepresent detailed engineering services related to the planned construction of the Driftwood terminal. Thisterminal as of September 30, 2021. The balance in this account will be transferred to construction in progress upon reaching FID.an affirmative FID by the Company’s Board of Directors.
NOTE 5 — OTHER NON-CURRENT ASSETS
Other non-current assets consist of the following (in thousands):
September 30, 2020December 31, 2019
Land lease and purchase options$3,656 $4,320 
Permitting costs13,092 12,838 
Right of use asset — operating leases (Note 15)12,290 15,832 
Other3,942 3,765 
Total other non-current assets$32,980 $36,755 
6

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
September 30, 2021December 31, 2020
Land lease and purchase options$6,363 $5,831 
Permitting costs13,497 13,092 
Right of use asset — operating leases10,610 11,884 
Other1,929 2,090 
Total other non-current assets$32,399 $32,897 
Land Lease and Purchase Options
We hold lease and purchase option agreements (the “Options”) for certain tracts of land and associated river frontage. Upon exercise of the Options, the respective leases will beare subject to maximum terms of 50 years inclusive(inclusive of various renewals, which are at our sole discretion.the option of the Company). Costs of the Options will be amortized over the life of the lease once obtained, or capitalized into the cost of land if purchased.
Permitting Costs
Permitting costs primarily represent the purchase of wetland credits in connection with our permit application to the USACE in 2017 and 2018. These wetland credits will be applied to our permit in accordance with the Clean Water Act and the Rivers and Harbors Act, which may require us to mitigate the potential impact to Louisiana wetlands that might be caused by the construction of the Driftwood Project. In May 2019, we received the USACE permit. The permitting costs will be transferred to construction in progress upon reaching FID.an affirmative FID by the Company’s Board of Directors.
NOTE 6 — FINANCIAL INSTRUMENTS
As discussed in Note 9, Borrowings, as part of entering into the senior secured term loan credit agreement2018 Term Loan, which was repaid in 2018,full in April 2021, we arewere required to enter into and maintain certain hedging transactions. As a result, we useused derivative financial instruments, namely OTC commodity swap instruments (“commodity swaps”), to maintain compliance with thisthat covenant. We do not hold or issue derivative financial instruments for trading purposes.
Commodity swap agreements involve payments to or receipts from counterparties based on the differential between two prices for the commodity and include basis swaps to protect earnings from undue exposure to the risk of geographic disparities in commodity prices, as required by the negative covenant of the senior secured term loan credit agreement.prices. The fair value of our commodity swaps iswas classified as Level 2 in the fair value hierarchy and iswas based on standard industry income approach models that use significant observable inputs, including but not limited to
6

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
New York Mercantile Exchange (NYMEX) natural gas forward curves and basis forward curves, all of which arewere validated against external sources at least monthly.
    The Company recognizesWe recognized all derivative instruments as either assets or liabilities at fair value on a net basis as they arewere with a single counterparty and subject to a master netting arrangement. The Company canIn April 2021, we net settle itssettled our derivative instruments at any time. As of September 30, 2020,when we had a current liability of $1.1 million, net, with respect tovoluntarily repaid the fair value of the current portion of our commodity swaps. The current liability is classified within Accrued and other liabilities on the Condensed Consolidated Balance Sheets.2018 Term Loan in full.
We dodid not apply hedge accounting for our commodity swaps; therefore, all changes in the fair value of the Company’sour derivative instruments arewere recognized within Other (expenses) income, net, in the Condensed Consolidated Statements of Operations. For the three and nine months ended September 30, 2020,2021, we recognized a realized gain of $1.0 million and $4.8 million, respectively, as well as an unrealized loss of $2.9approximately $1.2 million and $4.6 million, respectively, related to the changes in fair value of the commodity swaps in our Condensed Consolidated Statements of Operations. Derivative contracts which result in physical delivery of a commodity expected to be used or sold by the Company in the normal course of business are designated as normal purchases and sales and are exempt from derivative accounting. OTC arrangements require settlement in cash. Settlements of commodity derivative instruments are reported as a component of cash flows from operations in the Condensed Consolidated Statements of Cash Flows.
    With respect to the commodity swaps, the Company hedged 4.8 Bcf of its fixed price and basis exposure, which represents a portion of its expected sales of equity production as of September 30, 2020. The open positions at September 30, 2020 had maturities extending through September 2021. For additional details, refer to Note 9, Borrowings.
NOTE 7 — RELATED PARTY TRANSACTIONS
In conjunction with the dismissal of theprior litigation, disclosed in Part I, Item 3, of our Annual Report on Form 10-K for the fiscal year ended December 31, 2019, we agreed to reimburse the Vice-ChairmanVice Chairman of our Board of Directors, Martin Houston, for reasonable attorneys’ fees and expenses he incurred during the litigation. As of September 30, 2020, we have paid approximately $5.1 million to third parties to settle outstanding2021, all amounts incurred by Mr. Houston for reasonable attorneys’ fees and expenses. We have also agreed to pay Mr. Houston approximately $2.3 million for other expenses he incurred in connection with the litigation. As of September 30, 2020, a balance of approximately $1.4 million remained owed to Mr. Houston were fully settled.
NOTE 8 — ACCRUED AND OTHER LIABILITIES
The components of accrued and has been classified within Accounts payable due to related parties onother liabilities consist of the Condensed Consolidated Balance Sheets.following (in thousands):
September 30, 2021December 31, 2020
Project development activities$11,380 $3,228 
Payroll and compensation15,512 9,454 
Accrued taxes1,047 1,057 
Professional services (e.g., legal, audit)2,764 1,004 
Warrant liabilities— 3,774 
Lease liabilities2,287 1,950 
Other2,213 1,536 
Total accrued and other liabilities$35,203 $22,003 
7

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
NOTE 8 — ACCRUED AND OTHER LIABILITIES
    The components of accrued and other liabilities consist of the following (in thousands):
September 30, 2020December 31, 2019
Project development activities$2,411 $3,851 
Payroll and compensation22,822 18,773 
Accrued taxes1,169 1,018 
Professional services (e.g., legal, audit)1,019 2,906 
Warrant liabilities (Note 11)3,333 
Lease liabilities (Note 15)1,902 3,729 
Other2,794 2,726 
Total accrued and other liabilities$35,450 $33,003 
NOTE 9 — BORROWINGS
The following tables summarize the Company’s borrowings as of September 30, 2020,2021, and December 31, 20192020 (in thousands):
September 30, 2020September 30, 2021
Principal repayment obligation (1)
Unamortized DFC and discountsCarrying value
Principal repayment obligation
Unamortized DFC and discountsCarrying value
2018 Term Loan, due September 20212018 Term Loan, due September 2021$— $— $— 
2019 Term Loan, due March 2022 (2)
2019 Term Loan, due March 2022 (2)
— — — 
2020 Unsecured Note2020 Unsecured Note$29,500 $(7,652)$21,848 2020 Unsecured Note— — — 
2019 Term Loan, due March 2022 (2)
43,331 (5,672)37,659 
2018 Term Loan, due September 202160,000 (1,074)58,926 
Total borrowingsTotal borrowings$132,831 $(14,398)$118,433 Total borrowings$— $— $— 
December 31, 2019December 31, 2020
Principal repayment obligation and
other fees
(3)
Unamortized DFC and discountsCarrying valuePrincipal repayment obligationUnamortized DFC and discountsCarrying value
2019 Term Loan, due March 2022 (2)
$84,955 $(6,427)$78,528 
2018 Term Loan, due September 20212018 Term Loan, due September 202160,000 (1,879)58,121 2018 Term Loan, due September 2021$60,000 $(805)$59,195 
2019 Term Loan, due March 2022 (a)
2019 Term Loan, due March 2022 (a)
43,217 (4,942)38,275 
2020 Unsecured Note2020 Unsecured Note16,000 (2,376)13,624 
Total borrowingsTotal borrowings$144,955 $(8,306)$136,649 Total borrowings$119,217 $(8,123)$111,094 
(1) Includes paid-in-kind interest on the 2019 Term Loan of $2.4 million.
(2) Maturity date amended as part of the Fourth Amendment to the 2019 Term Loan.
(3) Includes paid-in-kind interest on the 2019 Term Loan of $1.8 million as well as a final payment fee equal to 20% of the principal amount less financing costs and cash interest amounts paid.
(a) Includes paid-in-kind interest on the 2019 Term Loan of $3.3 million.
(a) Includes paid-in-kind interest on the 2019 Term Loan of $3.3 million.
2020 Unsecured Note
On April 29, 2020, we issued a zero coupon $56.0 million face amount senior unsecured note (the “2020 Unsecured Note”) to an unrelated third party. Net proceeds raised from the 2020 Unsecured Note were approximately $47.4 million, after deducting approximately $2.6 million in fees and $6.0 million in original issue discount. The 2020 Unsecured Note requires it to be repaid in installments on the first day of every month and these repayments began on June 1, 2020. As of September 30, 2020, we had repaid $26.5 millionFull Repayment of the 2020 Unsecured Note andCompany’s Borrowing Obligations
Over the remaining repayments are scheduled as follows (in thousands):
PeriodPeriodic AmountTotal Amount
October 1, 2020$5,000 $5,000 
November 1, 20204,500 4,500 
December 1, 2020 – April 1, 20214,000 20,000 
Total remaining amortization payments$29,500 
8

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
The 2020 Unsecured Note contains certain cash sweep provisions requiring that a portioncourse of the proceeds from certain of our equity offerings and convertible securities offerings be used to repay thecurrent year, we voluntarily repaid all borrowing obligations that were outstanding principal balance through additional amortization payments. Due to the amount of proceeds generated from the sale of our common stock under our at-the-market program in June 2020, as well as the equity offering completed on July 24, 2020, these cash sweep provisions were triggered on July 1, 2020 and August 3, 2020, requiring us to make the maximum amount of additional amortization payments for a total of $8.0 million in additional repayments of the outstanding principal balance. As a result of these additional repayments, the final payment associated with the 2020 Unsecured Note is scheduled to occur on April 1, 2021 instead of June 1, 2021 as originally scheduled. For more information about the transactions that triggered the cash sweep provisions, see Note 11, Stockholders’ Equity.
In conjunction with the 2020 Unsecured Note, we issued to the lender a warrant to purchase 20.0 million shares of our common stock (the “Unsecured Warrant”). The fair value of the Unsecured Warrant of approximately $16.1 million has been recognized as an original issue discount to the 2020 Unsecured Note. For more information about the Unsecured Warrant, see Note 11, Stockholders’ Equity.
The lender may require us to repurchase the 2020 Unsecured Note upon a Fundamental Change (as defined in the 2020 Unsecured Note) or an event of default at 105% and 115%, respectively, of the remaining outstanding principal balance. If an event of default occurs which cannot be cured within certain time periods, we have the right to pay in cash. However, to the extent that we do not pay in cash, the lender will have the right to convert the outstanding face amount into shares of our common stock based on a formula defined in the 2020 Unsecured Note. We may prepay the 2020 Unsecured Note in whole or in part from time to time without premium or penalty.
2019 Term Loan
On May 23, 2019, Driftwood Holdings LP, a wholly owned subsidiary of the Company (“Driftwood Holdings”), entered into a senior secured term loan agreement (the “2019 Term Loan”) to borrow an aggregate principal amount of $60.0 million. Fees associated with entering into the 2019 Term Loan of approximately $2.2 million have been capitalized as deferred financing costs. The 2019 Term Loan agreement provided Driftwood Holdings the right to borrow an additional $15.0 million, which it did on July 16, 2019. The 2019 Term Loan bore a fixed annual interest rate of 12%, of which 4% Driftwood Holdings could add to the outstanding principal as paid-in-kind interest at the end of each reporting period. In addition to the fixed annual interest rate, upon maturity or early repayment of the 2019 Term Loan, Driftwood Holdings was also obligated to pay a final fee equal to 20% of the principal amount borrowed less financing costs and cash interest paid (the “Final Payment Fee”) to the lender. On February 28, 2020, Driftwood Holdings entered into an amendment (the “First Amendment”) to the 2019 Term Loan which allowed us to enter into a land lease for the Driftwood Project. The First Amendment had no financial statement impact in regard to accounting for our borrowings.
On March 23, 2020, Driftwood Holdings entered into a second amendment (the “Second Amendment”) to the 2019 Term Loan. The outstanding principal balance as of the Second Amendment date was $75.0 million. The Second Amendment, among other things, made the following changes to the 2019 Term Loan:
Extended the maturity date from May 23, 2020 to November 23, 2021;
Modified the frequency of interest payments from quarterly to monthly;
Modified the interest rate from 12% per annum, with the ability to defer 4% per annum as paid-in-kind, to 16% per annum, with the ability to defer 8% per annum as paid-in-kind;
Required a principal payment of $3.0 million by April 22, 2020; and
Reduced the required month-end collateral amount from $30.0 million to $12.0 million.
    Upon entering into the Second Amendment, we repaid $2.0 million of the outstanding principal balance and issued 11,019,298 shares of our common stock in exchange for cancellation of the Final Payment Fee and all accrued paid-in-kind interest through March 22, 2020.
The Second Amendment was accounted for as a debt modification with no gain or loss recognized, and differences in fair value for amounts settled or paid were capitalized as part of the 2019 Term Loan debt issuance discount. The Second Amendment resulted in an increase of approximately $0.9 million in the debt issuance discount associated with the 2019 Term Loan.
Also, in conjunction with the Second Amendment, the Common Stock Purchase Warrant (the “Original Warrant”) previously issued as part of the 2019 Term Loan was replaced with a new warrant (the “Replacement Warrant”). The difference in fair value between the Original Warrant and the Replacement Warrant was an increase of approximately $0.3 million and has been recognized as a debt issuance discount to the 2019 Term Loan. Refer to Note 11, Stockholders’ Equity, for further details.
9

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
    On April 28, 2020, Driftwood Holdings entered into a third amendment (the “Third Amendment”) to the 2019 Term Loan, which became effective on April 29, 2020. In conjunction with the Third Amendment, we repaid $17.1 million of the outstanding principal balance. This principal repayment was made with the issuance of 9,348,706 shares of our common stock as well as a cash payment of $2.1 million.
In conjunction with the Third Amendment, we issued to the lender a common stock purchase warrant (the “Third Amendment Warrant”). The fair value of the Third Amendment Warrant of approximately $5.7 million was recognized as an original issue discount to the 2019 Term Loan.
On September 21, 2020, Driftwood Holdings entered into a fourth amendment (the “Fourth Amendment”) to the 2019 Term Loan. The Fourth Amendment extended the maturity date of the 2019 Term Loan from November 23, 2021 to March 23, 2022. In conjunction with the Fourth Amendment, we repaid $12.0 million of the outstanding principal balance.
We may prepay the 2019 Term Loan in whole or in part from time to time without premium or penalty. Borrowings under the 2019 Term Loan are guaranteed by Tellurian Inc. and certain of its subsidiaries and are secured by substantially all of the assets of Tellurian Inc. and certain of its subsidiaries, other than Tellurian Production Holdings LLC (“Production Holdings”) and its subsidiaries, under one or more security agreements and pledge agreements.
2018 Term Loan
On September 28, 2018 (the “Closing Date”), Production Holdings entered into a three-year senior secured term loan credit agreement (the “2018 Term Loan”) in an aggregate principal amount of $60.0 million.
Our use of proceeds from the 2018 Term Loan is predominantly restricted to capital expenditures associated with certain development and drilling activities and fees related to the transaction itself. At September 30, 2020, unused proceeds from the 2018 Term Loan totaled $3.4 million and were classified as Non-current restricted cash on our Condensed Consolidated Balance Sheets.
We have the right, but not the obligation, to make voluntary principal repayments starting six months following the Closing Date in a minimum amount of $5.0 million or any integral multiples of $1.0 million in excess thereof. If no voluntary principal repayments are made, the principal amount, together with any accrued interest, is payable at the maturity date of September 28, 2021. The 2018 Term Loan can be terminated without penalty, with an early termination payment equal to the outstanding principal plus accrued interest.
    Amounts borrowed under the 2018 Term Loan, are guaranteed by Tellurian Inc. and each of Production Holdings’ subsidiaries. The 20182019 Term Loan, is collateralized by a first priority lien on all assets of Production Holdings and its subsidiaries, including our proved natural gas properties.
Covenant Compliance
2020 Unsecured Note. As of September 30, 2020,2021, our total borrowing obligation was zero.
Trade Finance Credit Line
On July 19, 2021, we entered into an uncommitted trade finance credit line for up to $30.0 million that is intended to finance the Company waspurchase and sale of LNG cargoes for ultimate resale in compliance with all covenants under its credit agreements. Refer to Note 6, Financial Instruments, for detailsthe normal course of hedging transactions, asbusiness. As of and for the period ended September 30, 2020, entered into as required by the 2018 Term Loan described above.
Fair Value
    As of September 30, 2020, the fair value of the 2020 Unsecured Note, on a discounted cash flow basis, was approximately $28.7 million as the 2020 Unsecured Note effective interest rate was higher than current market levels. As of September 30, 2020, the fair value of the 2019 Term Loan, on a discounted cash flow basis, was approximately $45.9 million as the 2019 Term Loan effective interest rate was higher than current market levels. As of September 30, 2020, the fair value of the 2018 Term Loan, on a discounted cash flow basis, was approximately $58.4 million as the 2018 Term Loan effective interest rate was higher than current market levels. The 2020 Unsecured Note, 2019 Term Loan and 2018 Term Loan represent Level 3 instruments in the fair value hierarchy.2021, no amounts have been drawn.
NOTE 10 — COMMITMENTS AND CONTINGENCIES
    On April 23, 2019,LNG Purchases
In connection with our LNG trading activities, we have previously entered into a master LNG sale and purchase agreement and related confirmation notices (collectively, the “SPA”)agreements with an unrelated third-party LNG merchant. Pursuantmerchants pursuant to the SPA,which we committedare obligated to purchase one1 cargo of LNG per quarter through October 2022.2022 at a price based on then-prevailing JKM prices. The volume of each cargo is expected to range from 3.3 to 3.6 million MMBtu, and each cargo will be purchased under DES terms. The price of each cargo will be based on the JKM price in effect at the time of each purchase.
10

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
NOTE 11 — STOCKHOLDERS’ EQUITY
Common Stock IssuancesIssuance
On February 11, 2020,August 6, 2021, we sold 2,114,59135.0 million shares of our common stock in a registered directan underwritten public offering at a price of $6.36$3.00 per share. Net proceeds from this offering, after deducting fees and expenses, were approximately $13.1$100.8 million. Additionally, on July 24, 2020, we completed a registered direct offering pursuantThe underwriters were granted an option to which we sold 35,000,000purchase up to an additional 5.3 million shares of our common stock at an offering pricewithin 30 days. On August 31, 2021, the underwriters exercised this option, which generated net proceeds, after deducting fees, of $1.00 per share. Net proceeds from this transaction were approximately $32.8$15.1 million.
At-the-Market Program
We maintain an at-the-market equity offering program pursuant to which we may sell shares of our common stock from time to time on Nasdaq.time. For the nine months ended September 30, 2020,2021, we issued 19,558,54866.4 million shares of our common stock under our at-the-market program for net proceeds of approximately $25.0$193.3 million. As of September 30, 2020,2021, we had remaining availability under the at-the-market program to raise aggregate gross sales proceeds of up to approximately $363.5$334.6 million. See Note 17, Subsequent Events, for further information.
Common Stock Purchase Warrants
8

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
2019 Term Loan
During the first quarter of 2021, the lender under the 2019 Term Loan purchased approximately 6.0 million shares of our common stock pursuant to the exercise of warrants for total proceeds of approximately $8.2 million. On March 12, 2021, we repaid the 2019 Term Loan in full and the lender no longer holds any warrants.
2020 Unsecured Note
As discussed in Note 9, Borrowings, on April 29, 2020 (the “Issuance Date”), inIn conjunction with the issuance of the 2020 Unsecured Note, we issued a warrant providing the lender with the right to purchase up to 20.0 million shares of our common stock at $1.542 per share.share (the “2020 Warrant”). The Unsecured2020 Warrant which vested on the Issuance Date, may not be exercised until October 29, 2020immediately and will expire five years after it becomes exercisable.in October 2025. The Unsecured Warrant was valued using a Black-Scholes option pricing model that resulted in a relative fair value of approximately $16.1 million on the Issuance Date and is not subject to subsequent remeasurement. The Unsecured2020 Warrant has been classified as equity and is recognized within Additional paid-in capital on our Condensed Consolidated Balance Sheets.
2019 Term Loan
As discussed in Note 9, Borrowings, we have entered into 4 amendments toexcluded from the 2019 Term Loan. Pursuant to the Second Amendment, we replaced the previously issued Original Warrant, which provided the lender with the right to purchase up to 1.5 million sharescomputation of our common stock at $10.00diluted loss per share withbecause including it would have been antidilutive for the Replacement Warrant, which provides the lender with the right to purchase 9.0 million shares of our common stock at $1.00 per share. Pursuant to the Third Amendment, we issued the Third Amendment Warrant which provides the lender with the right to purchase approximately 4.7 million shares of our common stock at $1.542 per share. The Third Amendment Warrant expires five years after the date of the Third Amendment. Half of the Third Amendment Warrant vested immediately, but may not be exercised until October 29, 2020, and the remaining half will vest, and become exercisable, on October 29, 2020.
The aggregate number of unvested shares of our common stock provided to the lender under the Replacement Warrant and the Third Amendment Warrant will be reduced proportionately as a result of any partial repayment of the 2019 Term Loan principal and, in the event the outstanding balance of the 2019 Term Loan is repaid in full, any unvested tranches will be canceled as of the date of such repayment. As of September 30, 2020, the aggregate number of unvested shares of our common stock provided to the lender under the Replacement Warrant and the Third Amendment Warrant has been reduced by approximately 2.0 million shares due to partial repayments of the outstanding principal balance.
The Replacement Warrant expires five years after the date of the Second Amendment and vests as follows (in thousands):
VestingNumber of Shares
Immediately3,000 
March 23, 20211,924 
June 23, 20211,924 
Total6,848 
    The Replacement Warrant was valued using a Black-Scholes option pricing model that resulted in a fair value of approximately $3.6 million on the date of the Second Amendment. The difference between the fair values of the Original Warrant and the Replacement Warrant was an increase of approximately $0.3 million and has been classified as equity and recognized within Additional paid-in capital on our Condensed Consolidated Balance Sheets. However, as the total number of warrants was no longer fixed, approximately $2.4 million was recognized as a liability on the date of the Second Amendment. This liability is remeasured every period end while it remains unvested, and if the vesting event occurs, the applicable portion of the liability will be remeasured on said vesting date and reclassified to equity. As of September 30, 2020, we have
11

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
recognized approximately $2.3 million within Accrued and other liabilities on our Condensed Consolidated Balance Sheets associated with the Replacement Warrant.
The Third Amendment Warrant was valued using a Black-Scholes option pricing model that resulted in a fair value of approximately $5.7 million on the date of the Third Amendment. As only half of the Third Amendment Warrant has vested, and is therefore fixed, approximately $2.9 million has been classified as equity and recognized within Additional paid-in capital on our Condensed Consolidated Balance Sheets. The remaining approximately $2.8 million did not meet the fixed for fixed criteria for equity classification, and was recognized as a liability on the date of the Third Amendment. This liability is remeasured every period end while it remains unvested and if the vesting event occurs, the applicable portion of the liability will be remeasured on said vesting date and reclassified to equity. As of September 30, 2020, we have recognized approximately $1.1 million within Accrued and other liabilities on our Condensed Consolidated Balance Sheets associated with the Third Amendment Warrant.
For the three and nine months ended September 30, 2020, we recognized an unrealized gain of approximately $3.7 million and $1.7 million, respectively, within Other income, net, on our Condensed Consolidated Income Statement due to the remeasurement of the unvested portion of the Replacement Warrant and the Third Amendment Warrant.periods presented.
Preferred Stock
In March 2018, we entered into a preferred stock purchase agreement with BDC Oil and Gas Holdings, LLC (“Bechtel Holdings”), a Delaware limited liability company and an affiliate of Bechtel Oil, Gas and Chemicals, Inc., a Delaware corporation, pursuant to which we sold to Bechtel Holdings approximately 6.1 million shares of our Series C convertible preferred stock (the “Preferred Stock”).
The holders of the Preferred Stock do not have dividend rights but do have a liquidation preference over holders of our common stock. The holders of the Preferred Stock may convert all or any portion of their shares into shares of our common stock on a 1-for-one basis. At any time after “Substantial Completion” of “Project 1,” each as defined in and pursuant to the LSTK EPC Agreement for the Driftwood LNG Phase 1 Liquefaction Facility, dated as of November 10, 2017, or at any time after March 21, 2028, we have the right to cause all of the Preferred Stock to be converted into shares of our common stock on a 1-for-one basis. The Preferred Stock has been excluded from the computation of diluted loss per share because including it in the computation would have been antidilutive for the periods presented.
NOTE 12 — SEVERANCE AND REORGANIZATION
    We implemented a cost reduction and reorganization plan during the first quarter of 2020 due to the sharp decline in oil and natural gas prices as well as the negative economic effects of the COVID-19 pandemic. We have satisfied all amounts owed to former employees as of September 30, 2020 and incurred approximately $6.4 million of severance and reorganization charges during the nine months ended September 30, 2020 due to reductions in workforce. The charges are presented within the caption Severance and reorganization charges on our Condensed Consolidated Statement of Operations.
NOTE 13 — SHARE-BASED COMPENSATION
We have granted restricted stock and restricted stock units (collectively, “Restricted Stock”), as well as unrestricted stock and stock options, to employees, directors and outside consultants (collectively, the “grantees”) under the Tellurian Inc. 2016 Omnibus Incentive Compensation Plan, as amended (the “2016 Plan”), and the Amended and Restated Tellurian Investments Inc. 2016 Omnibus Incentive Plan (the “Legacy Plan”). The maximum number of shares of Tellurian common stock authorized for issuance under the 2016 Plan is 40 million shares of common stock, and no further awards can be granted under the Legacy Plan.
Upon the vesting of restricted stock, shares of common stock will be released to the grantee. Upon the vesting of restricted stock units, the units will be converted into either cash, stock, or a combination thereof. As of September 30, 2020, there was no Restricted Stock that would be required to be settled in cash.    
As of September 30, 2020,2021, we had approximately 28.330.2 million shares of performance-based Restricted Stock outstanding, of which approximately 19.419.2 million shares will vest entirely at FID, as defined in the award agreements, and approximately 8.210.2 million shares will vest in one-third increments at FID and the first and second anniversaries of FID. The remaining shares of performance-based Restricted Stock, totaling approximately 0.70.8 million shares, will vest based on other criteria. As of September 30, 2020,2021, no expense had been recognized in connection with performance-based Restricted Stock.
    As of September 30, 2020, we had approximately 8.4 million shares of time-based Restricted Stock outstanding. They primarily represent the settlement of the 2019 employee bonuses, which were included in our accrued liabilities balance as of December 31, 2019, and will vest in their entirety during 2021.
For the three and nine months ended September 30, 2020,2021, the recognized share-based compensation expenses related to all share-based awards totaled approximately $0.9$1.5 million and $2.2$4.6 million, respectively. As of September 30, 2020,
12

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
2021, unrecognized compensation expenses, based on the grant date fair value, for all share-based awards totaled approximately $196.0$200.5 million. Further, the approximately 36.730.2 million shares of performance-based and time-based Restricted Stock, as well as approximately 1.411.1 million stock options outstanding, have been excluded from the computation of diluted loss per share because including them in the computation would have been antidilutive for the periods presented.
NOTE 1413 — INCOME TAXES
Due to our cumulative loss position, historical net operating losses (“NOLs”), and other available evidence related to our ability to generate taxable income, we have recorded a full valuation allowance against our net deferred tax assets as of September 30, 20202021 and December 31, 2019.2020. Accordingly, we have not recorded a provision for federal, state or foreign income taxes during the three and nine months ended September 30, 2020.2021.
We experienced ownership changes as defined by Internal Revenue Code (“IRC”) Section 382 in 2017, and an analysis of the annual limitation on the utilization of our NOLs was performed at that time. It was determined that IRC Section 382 will not limit the use of our NOLs over the carryover period. We will continue to monitor trading activity in our shares that may cause an additional ownership change, which may ultimately affect our ability to fully utilize our existing NOL carryforwards.
9

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
NOTE 1514 — LEASES
FinanceFinancing Leases
Our land leases are classified as financing leases and include one1 or more options to extend the lease term for up to 40 years, as well as to terminate the lease within five years, at our sole discretion. We are reasonably certain that those options will be exercised, and that our termination rights will not be exercised, and we have, therefore, included those assumptions within our right of use assets and corresponding lease liabilities. As of September 30, 2020,2021, the weighted-average remaining lease term for our financing leases was approximately fifty years. As none of our financefinancing leases provide an implicit rate, we have determined our own discount rate, which, on a weighted-average basis was approximately 9% at September 30, 2020, was approximately 13%.2021.
As of September 30, 2020,2021, our financing leases had a corresponding right of use asset of approximately $20.1$58.2 million, which is recognized within Property, plant and equipment, net, and a totalcorresponding lease liability of approximately $13.5$50.3 million, most of which is recognized inwithin Other non-current liabilities. For the three and nine months ended September 30, 2021 and 2020, our financefinancing lease costs, which are associated with the interest on our lease liabilities, were approximately $1.0 million and $0.5 million, respectively, and $1.9 million and $1.2 million, respectively, of which approximately $0.2 million has been paid as of September 30, 2020.respectively. For the three and nine months ended September 30, 2020,2021, we paid approximately $0.2$1.0 million and $1.8 million, respectively, in cash for amounts included in the measurement ofrequired finance lease liabilities, all ofpayments which are presented within the financeoperating section of our cash flows.the Condensed Consolidated Statements of Cash Flows. For each of the nine months ended September 30, 2021 and 2020, we paid approximate $1.8 million, in required financing lease payments which are presented within the financing section of the Condensed Consolidated Statements of Cash Flows.
Operating Leases
Our office space leases are classified as operating leases and include one1 or more options to extend the lease term for up to 10 years, at our sole discretion. As we are not reasonably certain that those options will be exercised, none are recognized as part of our right of use assets and lease liabilities. As of September 30, 2020,2021, our weighted-average remaining lease term for our operating leases was approximately sixfive years. As none of our operating leases provide an implicit rate, we have determined our own discount rate, which, on a weighted-average basis at September 30, 2020,2021, was approximately 8%.
As of September 30, 2020,2021, our operating leases had a corresponding right of use asset of approximately $12.3$10.6 million, which is recognized within Other non-current assets, and a total lease liability of approximately $14.1$12.2 million which is recognized within Accrued and other liabilities (approximately $1.9$2.1 million) and Other non-current liabilities (approximately $12.2$10.1 million). For the three and nine months ended September 30, 20202021 and 2019,2020, our operating lease costs were $0.7 million and $0.9$0.7 million, respectively, and $2.1 million and $2.7$2.1 million, respectively. For the three and nine months ended September 30, 20202021 and 2019,2020, we paid approximately $0.7$2.1 million and $0.9 million, respectively, and $2.1 million, and $2.3 million, respectively, in cash for amounts included in the measurement ofrequired operating lease liabilities, all ofpayments, which are presented within the operating cash flows.section of the Condensed Consolidated Statements of Cash Flows.
The table below presents a maturity analysis of our lease liability on an undiscounted basis and reconciles those amounts to the present value of the lease liability as of September 30, 20202021 (in thousands):
Maturity of lease liabilityOperating LeasesFinancing Leases
2021$745 $1,028 
20223,006 4,111 
20233,044 4,111 
20243,081 4,111 
20253,119 4,111 
Thereafter1,860 186,333 
Total lease payments$14,855 $203,805 
Less: discount2,641 153,477 
Present value of lease liability$12,214 $50,328 
NOTE 15 — ADDITIONAL CASH FLOW INFORMATION

The following table provides information regarding the net changes in working capital (in thousands):
1310

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
Maturity of lease liabilityOperatingFinance
2020$737 $456 
20212,969 1,826 
20223,006 1,826 
20233,044 1,826 
20243,081 1,826 
After 20244,980 84,193 
Total lease payments$17,817 $91,953 
Less: discount3,703 78,443 
Present value of lease liability$14,114 $13,510 
Nine Months Ended September 30,
20212020
Accounts receivable$(8,556)$1,991 
Prepaid expenses and other current assets412 6,995 
Accounts payable4,288 (25)
Accounts payable due to related parties(910)1,360 
Accrued liabilities23,030 3,155 
Other, net(1,090)(1,748)
Net changes in working capital$17,174 $11,728 
NOTE 16 — ADDITIONAL CASH FLOW INFORMATION

    The following table provides information regarding the net changes in working capital (in thousands):
Nine Months Ended September 30,
20202019
Accounts receivable$1,991 $(3,374)
Prepaid expenses and other current assets6,995 1,653 
Accounts payable(25)(4,192)
Accounts payable due to related parties (Note 7)1,360 
Accrued liabilities3,155 18,379 
Other, net(1,748)(1,950)
Net changes in working capital$11,728 $10,516 
The following table provides supplemental disclosure of cash flow information (in thousands):
Nine Months Ended September 30,
20202019
Non-cash accruals of property, plant and equipment and other non-current assets$7,955 $7,875 
Non-cash settlement of Final Payment Fee (Note 9)8,539 
Future proceeds from sale of Magellan Petroleum UK4,940 
Tradable equity securities3,705 
Non-cash settlement of withholding taxes associated with the 2019 and 2018 bonus and vesting of certain awards, respectively878 6,686 
Non-cash settlement of the 2019 and 2018 bonus, respectively4,344 18,396 
Nine Months Ended September 30,
20212020
Non-cash accruals of property, plant and equipment and other non-current assets$38,509 $7,955 
Non-cash settlement of withholding taxes associated with the 2019 bonus and vesting of certain awards3,064 878 
Non-cash settlement of the 2019 bonus5,430 4,344 
Non-cash settlement of Final Payment Fee— 8,539 
    The statement of cash flows for the nine months ended September 30, 2020, reflects approximately $78.5 million and $2.1 million in non-cash movements related to the 2019 Term Loan and the Replacement Warrant, respectively.
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Condensed Consolidated Balance Sheets that sum to the total of such amounts shown in the Condensed Consolidated Statements of Cash Flows (in thousands):
Nine Months Ended September 30,Nine Months Ended September 30,
2020201920212020
Cash and cash equivalentsCash and cash equivalents$77,947 $91,057 Cash and cash equivalents$210,812 $77,947 
Non-current restricted cashNon-current restricted cash3,441 4,300 Non-current restricted cash— 3,441 
Total cash, cash equivalents and restricted cash shown in the statements of cash flowsTotal cash, cash equivalents and restricted cash shown in the statements of cash flows$81,388 $95,357 Total cash, cash equivalents and restricted cash shown in the statements of cash flows$210,812 $81,388 
NOTE 1716 — SUBSEQUENT EVENTS
At-the-Market Program
14

Tellurian Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (unaudited)
Subsequent to September 30, 2020,2021, and through the date of this filing, we issued 3,649,704approximately 8.2 million shares of common stock under our at-the-market equity offering program for totalnet proceeds of approximately $3.2 million, net of approximately $0.1 million in fees and commissions.$29.0 million. As of October 30, 2020,22, 2021, we have remaining capacity under our at-the-market program to raise aggregate gross sales proceeds of approximately $360.2$304.7 million.

Effective November 2, 2021, the listing of our common stock was transferred from the Nasdaq Capital Market to the NYSE American. The stock continues to trade under the symbol “TELL”.
15
11

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Introduction
The following discussion and analysis presents management’s view of our business, financial condition and overall performance and should be read in conjunction with our Condensed Consolidated Financial Statements and the accompanying notes. This information is intended to provide investors with an understanding of our past development activities, current financial condition and outlook for the future organized as follows:
Our Business
Overview of Significant Events
Liquidity and Capital Resources
Capital Development Activities
Results of Operations
Off-Balance Sheet Arrangements
Recent Accounting Standards
Our Business
Tellurian Inc. (“Tellurian,” “we,” “us,” “our,” or the “Company”) intends to create value for shareholders by building a low-cost, global natural gas business, profitably delivering natural gas to customers worldwide (the “Business”). We are developing a portfolio of natural gas, production, LNG marketing, and infrastructure assets that includes an LNG terminal facility (the “Driftwood terminal”) and, an associated pipeline (the “Driftwood pipeline”), other related pipelines, (the “Pipeline Network”). We refer toand upstream natural gas assets. The Driftwood terminal and the Driftwood terminal, the Pipeline Network and certain natural gas production assetspipeline are collectively referred to as the “Driftwood Project”. Our existing upstream propertiesnatural gas assets consist of 10,0679,750 net acres and 71interests in 74 producing wells located in the Haynesville Shale trend of northern Louisiana. Our Business may be developed in phases.
    In connection with the implementationAs part of our Business,execution strategy, we will consider partnering with third parties across the natural gas value chain. We are offering limited partnership interestsalso pursuing activities such as direct sales of LNG to global counterparties, the acquisition of additional upstream acreage, the drilling of new wells on our existing or newly acquired upstream acreage and trading LNG. As discussed in a subsidiary, Driftwood Holdings LP (“Driftwood Holdings”), which will own“Overview of Significant Events – LNG Sale and Purchase Agreements” below, we entered into four LNG SPAs with three unrelated purchasers, completing the Driftwood Project. Partners will contribute cash in exchangeplanned sales for equity in Driftwood Holdingsplants one and will receive LNG volumes at the cost of production, including the cost of debt, for the lifetwo of the Driftwood terminal.terminal (“Phase 1”). We plan to retain a portionare currently focused on securing financing for the construction of the ownership in Driftwood Holdings and have engaged Goldman Sachs & Co. and Société Générale to serve as financial advisors for Driftwood Holdings.Phase 1.
We continue to evaluate, and discuss with potential partners, the scope and other aspects of the Driftwood Projectour Business in light of the evolving economic environment, investor needs of potential partners and other factors. As a result of these discussions,How we are evaluating certain potential changes to the project that, among other things, could significantly reduce the overall cost of Phase 1 of the project. Whether we implement changes to the projectexecute our Business will be based on a variety of factors, including the results of our continuing analysis, changing business conditions and investormarket feedback.
16

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
Overview of Significant Events
Second, ThirdLNG Sale and Fourth AmendmentsPurchase Agreements
Subsequent to entering into LNG SPAs with Gunvor Singapore Pte Ltd and Vitol Inc. for the 2019 Term Loan
    On March 23, 2020,purchase of a total of 6.0 Mtpa during the second quarter of this year, on July 29, 2021, Driftwood Holdings LP (formerly known as Driftwood Holdings LLC),LNG LLC, a Delaware limited partnership and an indirect wholly owned subsidiary of Tellurian Inc.,the Company, has entered into two LNG SPAs with Shell NA LNG LLC (“Shell”) for the second amendment (the “Second Amendment”) topurchase of 3.0 Mtpa at a price that will be based on the 2019 Term Loan. The outstanding principal amount asJKM index price or the TTF futures contract price, in each case minus a transportation netback. Each LNG SPA has a ten-year term from the date of first commercial delivery from the Second Amendment date was $75.0 million. The Second Amendment, among other things, made the following changes to the 2019 Term Loan:Driftwood terminal.
Extended the maturity date from May 23, 2020 to November 23, 2021;
Modified the frequency of interest payments from quarterly to monthly;
Modified the interest rate from 12%, with the ability to defer 4% per quarter as paid-in-kind, to 16%, with the ability to defer 8% per annum as paid-in-kind;
Required a principal payment of $3.0 million by April 22, 2020; and
Reduced the required month-end collateral amount from $30.0 million to $12.0 million.
    Upon entering into the Second Amendment, we repaid $2.0 million of the outstanding principal balance and issued 11,019,298 shares of our common stock for relief of the Final Payment Fee (as defined in the 2019 Term Loan) and all accrued paid-in-kind interest through March 22, 2020.Public Equity Offering
On April 28, 2020, Driftwood Holdings entered into the third amendment (the “Third Amendment”) to the 2019 Term Loan which became effective on April 29, 2020. In conjunction with the Third Amendment,August 6, 2021, we repaid $17.1 million of the outstanding principal balance using approximately 9.3sold 35.0 million shares of our common stock and $2.1 million in cash and a warrant to purchase approximately 4.7 million shares of our common stockan underwritten public offering at a strike price of $1.542. The number of shares issuable under the warrant may be reduced if we make any partial cash repayment of the 2019 Term Loan principal prior to its vesting in full on October 29, 2020.
On September 21, 2020, Driftwood Holdings entered into a fourth amendment (the “Fourth Amendment”) to the 2019 Term Loan. The Fourth Amendment extended the maturity date of the 2019 Term Loan from November 23, 2021 to March 23, 2022. In conjunction with the Fourth Amendment, we repaid $12.0 million of the outstanding principal.
As a result of the principal repayments associated the Third and Fourth Amendments, the aggregate number of shares of our common stock issuable under the warrants held by the lender were reduced by approximately 2.0 million. For further information regarding the remaining warrants, see Note 11, Stockholders’ Equity, of our Notes to the Condensed Consolidated Financial Statements.
2020 Unsecured Note
On April 29, 2020, we issued a zero coupon $56.0 million senior unsecured note (the “2020 Unsecured Note”) to a third party, raising proceeds of approximately $47.4 million, net of approximately $2.6 million in fees. We also issued the lender a warrant to purchase 20.0 million shares of our common stock at a strike price of $1.542 per share. The 2020 Unsecured Note is subject to certain cash sweep provisions and a portion of the 2020 Unsecured Note must be paid on the first day of every month, beginning on June 1, 2020. Due to the amount of proceeds generated from the sale of our common stock under our at-the-market program in June 2020, as well as the equity offering completed on July 24, 2020, these cash sweep provisions were triggered on July 1, 2020 and August 3, 2020, requiring us to make a total of $8.0 million in additional repayments of the outstanding principal balance. As a result of these additional repayments, the final payment associated with the 2020 Unsecured Note is scheduled to occur on April 1, 2021 instead of June 1, 2021 as originally scheduled.
Equity Offering
On July 24, 2020, we completed a registered direct offering pursuant to which we sold an aggregate of 35,000,000 million shares of our common stock at an offering price of $1.00$3.00 per share. Net proceeds from the transactionthis offering, after deducting fees and expenses, were approximately $32.8$100.8 million.
LNG Marketing
In July 2020, we purchased the first cargo of LNG pursuant The underwriters were granted an option to the master LNG sale and purchase agreement entered into on April 23, 2019. This cargo was subsequently soldup to an unrelated third party resulting in revenueadditional 5.3 million shares of common stock within 30 days. On August 31, 2021, the underwriters exercised this option, which generated net proceeds, after deducting fees, of approximately $7.0$15.1 million.
17

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
Restructuring
In March 2020, we implemented a cost reduction and reorganization plan (the “Reorganization Plan”) and incurred approximately $6.4 million of severance and reorganization charges due to a reduction in workforce. The Reorganization Plan has been implemented due to the sharp decline in oil and natural gas prices as well as the growing negative economic effects of the COVID-19 pandemic. We have satisfied all amounts owed to former employees.
Liquidity and Capital Resources
Capital Resources
We consider all highly liquid investments with an original maturity of three months or less to be cash equivalents. We are currently funding our operations, development activities and general working capital needs through our cash on hand as well as proceeds from various potential financing transactions, such as utilizing our at-the-market program, equity issuances, equity-linked and debt securities or similar transactions.hand. Our current capital resources consist of approximately $77.9$210.8 million of cash and cash equivalents as of September 30, 2020, on a consolidated basis, of which approximately $44.6 million is maintained at a wholly owned subsidiary of Tellurian Production Holdings LLC. We have the ability to raise funds through common or preferred stock issuances, debt financings, an at-the-market equity offering program or the sale of assets.2021. We currently maintain ouran at-the-market equity offering program under which, as of the date of this filing, we have remaining
12

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
availability to raise aggregate gross sales proceeds of approximately $360.2$304.7 million. Since January 1, 2020,2021, and through the date of this filing,October 22, 2021, we have sold approximately 23.274.6 million shares of common stock under our at-the-market program for totalnet proceeds of approximately $28.2$222.3 million.
As of September 30, 2021, we had contractual obligations associated with our financing and operating leases totaling $218.7 million, net of approximately $0.9which $7.1 million in feesis scheduled to be paid within the next twelve months.
In connection with our LNG trading activities, we have previously entered into agreements with unrelated third-party LNG merchants pursuant to which we are obligated to purchase one cargo of LNG per quarter through October 2022 at a price based on then-prevailing JKM prices. We may be required to use cash on hand as well as trade financing arrangements to finance the purchase of these cargoes.
The Company has sufficient cash on hand and commissions.available liquidity to satisfy its obligations and fund its working capital needs for at least twelve months following the date of issuance of the condensed consolidated financial statements. The Company has the ability to generate additional proceeds from various other potential financing transactions, such as issuances of equity, equity-linked and debt securities, or similar transactions to fund our obligations and working capital needs.
Sources and Uses of Cash
The following table summarizes the sources and uses of our cash and cash equivalents and costs and expenses for the periods presented (in thousands):
Nine Months Ended September 30,
Nine Months Ended September 30,
2020201920212020
Cash used in operating activitiesCash used in operating activities$(56,734)$(86,681)Cash used in operating activities$(39,170)$(56,734)
Cash used in investing activitiesCash used in investing activities(389)(67,619)Cash used in investing activities(24,416)(389)
Cash provided by financing activitiesCash provided by financing activities70,029 66,068 Cash provided by financing activities192,660 70,029 
Net increase (decrease) in cash, cash equivalents and restricted cash12,906 (88,232)
Net increase in cash, cash equivalents and restricted cashNet increase in cash, cash equivalents and restricted cash129,074 12,906 
Cash, cash equivalents and restricted cash, beginning of the periodCash, cash equivalents and restricted cash, beginning of the period68,482 183,589 Cash, cash equivalents and restricted cash, beginning of the period81,738 68,482 
Cash, cash equivalents and restricted cash, end of the periodCash, cash equivalents and restricted cash, end of the period$81,388 $95,357 Cash, cash equivalents and restricted cash, end of the period$210,812 $81,388 
Net working (deficit) capital$(58,741)$(5,047)
Net working capitalNet working capital$161,271 $(58,741)
Cash used in operating activities for the nine months ended September 30, 20202021 decreased by approximately $29.9$17.6 million compared to the same period in 20192020 due to an overall decrease in disbursements as a result of the reorganization in the normal coursefirst quarter of business.2020.
Cash used in investing activities for the nine months ended September 30, 2020 decreased2021 increased by approximately $67.2$24.0 million compared to the same period in 2019.2020. This decreaseincrease is predominantly driven by decreasedincreased natural gas development activities.
Cash provided by financing activities for the nine months ended September 30, 20202021 increased by approximately $4.0$122.6 million compared to the same period in 2019.2020. This increase primarily relates to common stock issuances that raisedthe following:
Increase of approximately $246.4 million in net proceeds from equity issuances and warrant exercises.
Decrease of approximately $70.9$47.4 million andin net borrowings proceeds due to the absence of these activities during the current period.
Increase of approximately $5.8 million in net settlement transactions on employee equity awards. These increases were primarily offset by approximately $45.6$74.1 million in principal repayments of our borrowings as well as an overall decrease in borrowings of $25.0 million. compared to the prior period.
See Note 9,11, BorrowingsStockholders’ Equity, of our Notes to the Condensed Consolidated Financial Statements for further information.
Borrowings
    As of September 30, 2020, we had total indebtedness of approximately $132.8 million, of which approximately $103.3 million was secured indebtedness, and we were in compliance with the covenants under all ofinformation about our credit agreements. For additional details regarding our borrowing activity, refer to Note 9, Borrowings,of our Notes to the Condensed Consolidated Financial Statements.financing activities.
1813

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
Capital Development Activities
The activities we have proposed will require significant amounts of capital and are subject to risks and delays in completion. We have received all major regulatory approvals for the construction of Phase 1 and, as a result, our business success will depend to a significant extent upon our ability to obtain the funding necessary to construct assets on a commercially viable basis and to finance the costs of staffing, operating and expanding our company during that process. We have initiated certain owner construction activities.
We currently estimate the total cost of the Driftwood Project as well as related pipelines and upstream natural gas assets to be approximately $28.9$25.0 billion including owners’ costs, transaction costs and contingencies but excluding interest costs incurred during construction of the Driftwood terminal and other financing costs. We have entered into four LSTK EPC agreements currently totaling $15.5 billion, or $561 per tonne, with Bechtel Oil, Gas and Chemicals, Inc. (“Bechtel”) for construction of the Driftwood terminal. The proposed Driftwood terminal will have a liquefaction capacity of up to approximately 27.6 Mtpa and will be situated on approximately 1,000 acres in Calcasieu Parish, Louisiana. The proposed Driftwood terminal will include up to 20 liquefaction Trains, three full containment LNG storage tanks and three marine berths.
In addition, thepart of our strategy involves acquiring additional natural gas production activities we are pursuing will require considerable capital resources.properties, including properties in the Haynesville shale trend. We intend to pursue potential acquisitions of such assets, or public or private companies that own such assets. We would expect to use stock, cash on hand, or cash raised in financing transactions to complete an acquisition of this type.
We anticipate funding our more immediate liquidity requirements relative to the detailed engineering work and other developmental costs, natural gas development costs, and general and administrative costs through the use of cash on hand, proceeds from operations, and proceeds from completed and future issuances of securities by us. Consistent with our overall financing strategy, the Company has considered, and in some cases discussed with investors, various potential financing transactions, including issuances of debt, equity and equity-linked securities or similar transactions, to support its short- and medium-term capital requirements. The Company will continue to evaluate its cash needs and business outlook, and it may execute one or more transactions of this type in the future.
We currently expect that our long-term capital requirements will be financed by proceeds from future debt, equity and/or equity-linked transactions. In addition, part of our financing strategy is expected to involve seeking equity investments by LNG customers at a subsidiary level. If the types of financing we expect to pursue are not available, we will be required to seek alternative sources of financing, which may not be available on acceptable terms, if at all.
Results of Operations    
The following table summarizes revenue, costs and expenses for the periods presented (in thousands):
Three Months Ended September 30,Nine Months Ended September 30,Three Months Ended September 30,Nine Months Ended September 30,
20202019202020192021202020212020
Total revenueTotal revenue$14,265 $9,344 $28,811 $19,637 Total revenue$15,638 $14,265 $49,698 $28,811 
Cost of salesCost of sales9,241 2,241 14,529 4,594 Cost of sales3,068 9,241 30,841 14,529 
Development expensesDevelopment expenses5,799 15,685 26,105 46,238 Development expenses8,823 5,799 26,327 26,105 
Depreciation, depletion and amortizationDepreciation, depletion and amortization3,474 7,409 14,301 13,988 Depreciation, depletion and amortization3,735 3,474 8,720 14,301 
General and administrative expensesGeneral and administrative expenses10,734 22,369 43,342 67,825 General and administrative expenses14,528 10,734 47,065 43,342 
Impairment chargeImpairment charge— — 81,065 — Impairment charge— — — 81,065 
Severance and reorganization chargesSeverance and reorganization charges— — 6,359 — Severance and reorganization charges— — — 6,359 
Related party chargesRelated party charges— — 7,357 — Related party charges— — — 7,357 
Loss from operationsLoss from operations(14,983)(38,360)(164,247)(113,008)Loss from operations(14,516)(14,983)(63,255)(164,247)
Interest expense, netInterest expense, net(15,973)(6,079)(33,564)(10,065)Interest expense, net(968)(15,973)(7,689)(33,564)
Other income (expense), net1,490 4,832 (1,235)8,847 
Gain on extinguishment of debt, netGain on extinguishment of debt, net— — 1,422 — 
Other (expense) income, netOther (expense) income, net(448)1,490 (3,993)(1,235)
Income tax benefitIncome tax benefit— — — — Income tax benefit— — — — 
Net lossNet loss$(29,466)$(39,607)$(199,046)$(114,226)Net loss$(15,932)$(29,466)$(73,515)$(199,046)
Our consolidated net loss was approximately $29.5$15.9 million for the three months ended September 30, 2020,2021, compared to a net loss of approximately $39.6$29.5 million during the same period in 2019.2020. The decrease in net loss of approximately $10.1$13.5 million is primarily a result of the following:
IncreaseDecrease of approximately $4.9$15.0 million in total revenue, which is primarily attributableinterest expense due to the sale of an LNG cargodecline in the current period compared to no sales in the prior period.
Increase of approximately $7.0 million in cost of sales, which is attributable to the costsinterest charges associated with the sale of an LNG cargo.
Decreases of approximately $11.6 million and approximately $9.9 million in general and administrative expenses and development expenses, respectively, due to an overall decrease in business activitiesour borrowing obligations, which were fully repaid during the quarter.2021.
1914

Tellurian Inc. and Subsidiaries
Management's Discussion and Analysis of Financial Condition and Results of Operations
Decrease of $6.2 million in cost of sales primarily because we did not execute any purchases and sales of LNG cargos during the current period.
The decreases were partially offset by an approximately $3.9$6.8 million increase in General and administrative and Development expenses as a result of an increase in spending activities primarily associated with the Driftwood Project.
Our consolidated net loss was approximately $73.5 million for the nine months ended September 30, 2021, compared to a net loss of approximately $199.0 million during the same period in 2020. The decrease in net loss of approximately $125.5 million is primarily a result of the following:
Absence of upstream impairment charges, severance and reorganization costs, and related party expenses of approximately $81.1 million, $6.4 million, and $7.4 million respectively, that were incurred during 2020.
Decrease of approximately $25.9 million in interest expense due to the decline in interest charges associated with our borrowing obligations, which were fully repaid during 2021.
Decrease of approximately $5.6 million in DD&Adue to the lower net book value utilized in the calculation when compared toas a result of the impairment charge that occurred during the prior period.
IncreaseThe increases of approximately $9.9$20.9 million in interest expense, net, which istotal revenues and $16.3 million in cost of sales were primarily attributablerelated to the amortizationpurchase and sale of an LNG cargo in April 2021.
Recent Accounting Standards
We do not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our Condensed Consolidated Financial Statements or related disclosures.
Critical Accounting Estimates
There were no changes made by management to the discount associated with the 2020 Unsecured Note which was absentcritical accounting policies in the prior period.
Our consolidated net loss was approximately $199.0 million for the nine months ended September 30, 2020, compared2021. Please refer to a net lossthe Summary of approximately $114.2 million duringCritical Accounting Estimates section within MD&A and Note 1 to the same period in 2019. The increase in net loss of approximately $84.8 million is primarily a result of the following:
A one-time impairment charge of $81.1 million related to our proved natural gas properties. This impairment charge was a result of depressed natural gas prices caused by the combined impact of increased production and falling demand brought about by current economic conditions. For further information regarding this impairment charge, see Note 3, Property, Plant and Equipment,consolidated financial statements of our Notes toAnnual Report on Form 10-K for the Condensed Consolidated Financial Statements.
Increase of approximately $9.9 million in cost of sales primarily attributable to the costs associated with the sale of an LNG cargo.
Charges of approximately $7.4 million in connection with related party transactions compared to zero in the prior period. For further information regarding these related party charges, see Note 7, Related Party Transactions,year ended December 31, 2020 for a discussion of our Notes to the Condensed Consolidated Financial Statements.
Severancecritical accounting estimates and reorganization charges of approximately $6.4 million were incurred during the period in connection with the Reorganization Plan. For further information regarding the Reorganization Plan, see Note 12, Severance and Reorganization, of our Notes to the Condensed Consolidated Financial Statements.
Increase of approximately $23.5 million in interest expense, net, which is primarily attributable to both the 2019 Term Loan and 2020 Unsecured Note incurring interest charges during the current period compared to only a portion of the 2019 Term Loan incurring charges during the prior period.
    The increase in expenses above was partially offset by an increase in total revenue of approximately $9.2 million due primarily to the sale of an LNG cargo and a decrease in general and administrative expenses of approximately $24.5 million as well as an approximate $20.1 million decrease in development expenses due to an overall decrease in business activities during the period.accounting policies.
Off-Balance Sheet Arrangements
    None.
Recent Accounting Standards
    For descriptions of recently issued accounting standards, see Note 1, General, of our Notes to the Condensed Consolidated Financial Statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We do not believe that we hold, or are party to, instruments that are subject to market risks that are material to our Business.
ITEM 4. CONTROLS AND PROCEDURES
As indicated in the certifications in Exhibits 31.1 and 31.2 to this report, our Chief Executive Officer and Chief Financial Officer have evaluated our disclosure controls and procedures as of September 30, 2020.2021. Based on that evaluation, these officers have concluded that our disclosure controls and procedures are effective in ensuring that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to them in a manner that allows for timely decisions regarding required disclosures and are effective in ensuring that such information is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. There were no changes during our last fiscal quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
20


PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
None.
ITEM 1A. RISK FACTORS
There have been no material changes to the risk factors disclosed in Part I, Item 1A, of our Annual Report on Form 10-K for the fiscal year ended December 31, 2019,2020, as amended, except for the risk factors discussed below.
Pandemics or disease outbreaks, such as the currently ongoing COVID-19 outbreak, may adversely affect our efforts to reach a final investment decision with respect to the Driftwood Project.
Pandemics or disease outbreaks such as the currently ongoing COVID-19 outbreak may have a variety of adverse effects on our business, including by depressing commodity prices and the market value of our securities and limiting the ability of our management to travel to meet with partners and potential partners. Prospects for the development and financing of the Driftwood Project are based in part on factors including global economic conditions that have been, and are likely to continue to be, adversely affected by the COVID-19 pandemic. Additional effects of the pandemic on our business may include limits on the ability of our employees, or those of partners or vendors, to provide necessary services due to illness or quarantines and governmental restrictions on travel, imports or exports or financial transactions.
The ultimate impact of the COVID-19 pandemic on our business, results of operations, financial condition and cash flows is dependent on future developments, including the severity and duration of the pandemic, actions that have been and may be taken by governmental authorities, the impact on the businesses of our customers, and the duration of the resulting macroeconomic conditions, all of which are uncertain and are difficult to predict at this time.
Declines in the prices we receive for our natural gas production may result in reductions in our reserves.
The quantity and value of our natural gas reserves depend in significant part on the prices we receive for our natural gas production. Absent a significant increase in those prices, the proved undeveloped reserves reflected in the December 31, 2020 annual reserve report may be substantially reduced relative to the proved undeveloped reserves included in our December 31, 2019 reserve report, and the PV-10 and standardized measure value of our reserves may decline accordingly.amended.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Recent Sales of Unregistered Securities
None that occurred during the three months ended September 30, 2020 that have not already been reported in a Current Report on Form 8-K.2021.
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
None that occurred during the three months ended September 30, 2020.2021.
15


ITEM 5. OTHER INFORMATION
Compliance Disclosure
    Pursuant to Section 13(r) of the Exchange Act, if during the quarter ended September 30, 2020, we or any of our affiliates had engaged in certain transactions with Iran or with persons or entities designated under certain executive orders, we would be required to disclose information regarding such transactions in our quarterly report on Form 10-Q as required under Section 219 of the Iran Threat Reduction and Syria Human Rights Act of 2012 (the “ITRSHRA”). Disclosure is generally required even if the activities were conducted outside the United States by non-U.S. entities in compliance with applicable law. During the quarter ended September 30, 2020, we did not engage in any transactions with Iran or with persons or entities related to Iran.
    Total Delaware, Inc. and TOTAL S.A. have beneficial ownership of approximately 14% of the outstanding Tellurian common stock. Total Delaware, Inc. has the right to designate for election one member of Tellurian’s Board of Directors. Total Delaware, Inc. will retain this right for so long as its percentage ownership of Tellurian voting stock is at least 10%. On March 20, 2020, TOTAL S.A. included information in its Annual Report on Form 20-F for the year ended December 31, 2019 (the “Total 2019 Annual Report”) regarding activities during 2019 that require disclosure under the ITRSHRA. The relevant disclosures were reproduced in Exhibit 99.1 to our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, filed with the SEC on May 4, 2020 and are incorporated by reference herein. We have no involvement in or control over such activities, and we have not independently verified or participated in the preparation of the disclosures made in the Total 2019 Annual Report.
21
None.


ITEM 6. EXHIBITS
Exhibit No. Description
1.110.1††‡
4.1
4.2
10.1
10.210.2††‡
10.3†‡
10.4†‡
10.5†*
31.1*
31.2*
32.1**
32.2**
99.1
101.INS* XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH* Inline XBRL Taxonomy Extension Schema Document
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*Inline XBRL Taxonomy Extension Presentation Linkbase Document
104The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2020,2021, formatted in Inline XBRL
 
*Filed herewith.
**Furnished herewith.
Management contract or compensatory plan or arrangement.
††Portions of this exhibit have been omitted in accordance with Item 601(b)(2) or 601(b)(10) of Regulation S-K. The omitted information is not material and would likely cause competitive harm to the registrant if publicly disclosed. The registrant hereby agrees to furnish supplementally an unredacted copy of this exhibit to the Securities and Exchange Commission upon request.
Certain schedules or similar attachments to this exhibit have been omitted in accordance with Item 601(a)(5) of Regulation S-K. The registrant hereby agrees to furnish supplementally to the Securities and Exchange Commission upon request a copy of any omitted schedule or attachment to this exhibit.
2216


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TELLURIAN INC.
Date:November 6, 20203, 2021By:/s/ L. Kian Granmayeh
L. Kian Granmayeh
Executive Vice President & Chief Financial Officer
(as Principal Financial Officer)
Tellurian Inc.
Date:November 6, 20203, 2021By:/s/ Khaled A. Sharafeldin
Khaled A. Sharafeldin
Chief Accounting Officer
(as Principal Accounting Officer)
Tellurian Inc.
    
2317